| Revenue | DKK 246K | +121% |
| EBITDA | DKK 137K | +23% |
| Net profit | DKK -642 | -115% |
| Total assets | DKK 4,4M | +1% |
| Equity | DKK 3,9M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.904 | 1.983 | 1.145 | 29 | 99 | -63 | 24 | 72 | 56 | 16 | 170 | 182 | 111 | 246 |
| Staff expenses | -525 | -425 | -260 | -0 | -0 | -1 | -0 | -2 | -1 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.328 | 1.489 | 803 | -40 | -186 | -64 | 23 | -90 | 55 | 16 | 170 | 182 | 111 | 137 |
| Depreciation & amort. | -430 | -515 | -419 | -164 | -88 | -140 | -142 | -105 | -94 | -106 | -115 | -115 | -115 | -111 |
| EBIT | 898 | 973 | 384 | -203 | -274 | -204 | -119 | -195 | -39 | -90 | 55 | 67 | -4 | 26 |
| Net financials | -294 | 129 | 1 | -181 | -162 | 87 | -4 | -32 | 36 | 30 | 27 | 21 | 9 | -27 |
| Profit before tax | 603 | 1.102 | 385 | -384 | -436 | -117 | -123 | -227 | -3 | -59 | 82 | 88 | 5 | -1 |
| Tax | 132 | 388 | 136 | -49 | -79 | -47 | -27 | -48 | 8 | -13 | 18 | 19 | 1 | 0 |
| Net profit | 471 | 714 | 249 | -335 | -356 | -70 | -96 | -179 | -10 | -46 | 64 | 68 | 4 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.056 | 12.099 | 5.308 | 4.944 | 4.482 | 4.822 | 4.639 | 3.927 | 3.915 | 4.199 | 4.264 | 4.370 | 4.367 | 4.411 |
| Equity | 8.631 | 9.145 | 4.894 | 4.559 | 4.202 | 4.133 | 4.037 | 3.858 | 3.847 | 3.801 | 3.865 | 3.934 | 3.938 | 3.938 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 21 | 3 | 2 |
| Short-term debt | 3.425 | 2.954 | 414 | 385 | 279 | 689 | 597 | 69 | 68 | 398 | 380 | 415 | 425 | 472 |
| Total debt | 3.425 | 2.954 | 414 | 385 | 279 | 689 | 597 | 69 | 68 | 398 | 398 | 436 | 428 | 474 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Audit | Audit | 1987 | — | — |
JN Management | Management | 1987 | — | — |
TK Management | Management | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAX ApS AF 2012 | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Nis Jørn Bennetzen | Audit | 0 companies |
| Jens Nørskov | Management | 0 companies |
| Thorbjørn Kristensen | Management | 0 companies |